Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.32% first-year return on $922k initial cash invested.
-27.32%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$6,378
Rent
-$20,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$922k
Downpayment
20%
$878k
Closing costs
1%
$43,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,378
Total Expenses
$27,364
Mortgage P&I
349%
$22,268
Property Taxes
30%
$1,901
Home Insurance
24%
$1,536
HOA
0%
$0
Property Management
10%
$638
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0